|
GLOSSARY
|
| | | | ii | | |
|
ABOUT THIS PROSPECTUS
|
| | | | v | | |
|
有关前瞻性陈述的注意事项
|
| | | | vi | | |
|
SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 7 | | |
|
USE OF PROCEEDS
|
| | | | 29 | | |
|
发行价确定
|
| | | | 30 | | |
|
普通股和公募认股权证市场信息以及股利政策
|
| | | | 31 | | |
|
未经审计的备考压缩合并财务信息
|
| | | | 33 | | |
|
管理层对财务状况和经营成果的讨论和分析
|
| | | | 43 | | |
|
BUSINESS
|
| | | | 55 | | |
|
SALES AND MARKETING
|
| | | | 68 | | |
|
管理层和董事会
|
| | | | 77 | | |
|
高管和董事薪酬
|
| | | | 83 | | |
|
某些关系和关联方交易
|
| | | | 90 | | |
|
主要证券持有人
|
| | | | 96 | | |
|
SELLING HOLDERS
|
| | | | 99 | | |
|
证券说明
|
| | | | 107 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 112 | | |
|
证券法对转售证券的限制
|
| | | | 115 | | |
|
重要的美国联邦所得税考虑因素
|
| | | | 117 | | |
|
LEGAL MATTERS
|
| | | | 123 | | |
|
EXPERTS
|
| | | | 124 | | |
|
更换独立审计师
|
| | | | 125 | | |
|
在哪里可以找到更多信息
|
| | | | 127 | | |
|
合并财务报表索引
|
| | | | F-1 | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 15 | | | | | $ | 12,236 | | | | | $ | 45,000 | | | | | | a | | | | | $ | 31,083 | | |
| | | | | | | | | | | | | | | | | (8,456) | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | (150,207) | | | | | | c | | | | | | | | |
| | | | | | | | | | | | | | | | | 236,290 | | | | | | d | | | | | | | | |
| | | | | | | | | | | | | | | | | (8,273) | | | | | | e | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,064) | | | | | | f | | | | | | | | |
| | | | | | | | | | | | | | | | | (34,522) | | | | | | h | | | | | | | | |
| | | | | | | | | | | | | | | | | (188,936) | | | | | | l | | | | | | | | |
Accounts receivable, net
|
| | | | — | | | | | | 33,368 | | | | | | — | | | | | | | | | | | | 33,368 | | |
Inventory
|
| | | | — | | | | | | 26,489 | | | | | | — | | | | | | | | | | | | 26,489 | | |
预付及其他流动资产
|
| | | | 225 | | | | | | 861 | | | | | | — | | | | | | | | | | | | 1,086 | | |
Total current assets
|
| | | | 240 | | | | | | 72,954 | | | | | | 18,832 | | | | | | | | | | | | 92,026 | | |
Property and equipment
|
| | | | | | | | | | 23,947 | | | | | | — | | | | | | | | | | | | 23,947 | | |
Right of use asset
|
| | | | — | | | | | | 5,511 | | | | | | — | | | | | | | | | | | | 5,511 | | |
以信托形式持有的有价证券
|
| | | | 236,290 | | | | | | — | | | | | | (236,290) | | | | | | d | | | | | | — | | |
Deferred tax asset
|
| | | | — | | | | | | — | | | | | | 27,746 | | | | | | i | | | | | | 27,746 | | |
存款和其他资产
|
| | | | — | | | | | | 5,340 | | | | | | (4,794) | | | | | | g | | | | | | 546 | | |
Total assets
|
| | | $ | 236,530 | | | | | $ | 107,752 | | | | | $ | (194,506) | | | | | | | | | | | $ | 149,776 | | |
负债、可赎回股票和股东/会员权益/(赤字)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 4,147 | | | | | $ | 22,661 | | | | | | h | | | | | $ | 26,808 | | |
Accrued expenses
|
| | | | 2,470 | | | | | | 13,817 | | | | | | (2,064) | | | | | | f | | | | | | 14,223 | | |
关联方垫款
|
| | | | 168 | | | | | | — | | | | | | (168) | | | | | | e | | | | | | — | | |
租赁负债的当期部分
|
| | | | — | | | | | | 1,105 | | | | | | — | | | | | | | | | | | | 1,105 | | |
长期债务的当前部分
|
| | | | — | | | | | | 24,000 | | | | | | — | | | | | | — | | | | | | 24,000 | | |
流动负债总额
|
| | | | 2,638 | | | | | | 43,069 | | | | | | 20,429 | | | | | | | | | | | | 66,136 | | |
长期债务,扣除递延融资成本
|
| | | | | | | | | | 195,054 | | | | | | 157,404 | | | | | | b | | | | | | 347,998 | | |
| | | | | | | | | | | | | | | | | (1,860) | | | | | | b | | | | | | | | |
| | | | | | | | | | | | | | | | | (2,600) | | | | | | h | | | | | | | | |
Line of credit
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | | | | | | | 15,000 | | |
Warrant liability
|
| | | | 36,739 | | | | | | — | | | | | | — | | | | | | | | | | | | 36,739 | | |
延期承销费
|
| | | | 8,105 | | | | | | — | | | | | | (8,105) | | | | | | e | | | | | | — | | |
Lease liabilities
|
| | | | — | | | | | | 4,995 | | | | | | — | | | | | | | | | | | | 4,995 | | |
Other liabilities
|
| | | | — | | | | | | — | | | | | | 21,950 | | | | | | i | | | | | | 69,399 | | |
| | | | | | | | | | | | | | | | | 47,449 | | | | | | k | | | | | | | | |
Total liabilities
|
| | | | 47,482 | | | | | | 258,118 | | | | | | 234,667 | | | | | | | | | | | | 540,267 | | |
可能赎回的A类普通股
|
| | | | 236,191 | | | | | | — | | | | | | (236,191) | | | | | | l | | | | | | — | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Accounting
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Members’ capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Member’s contributions
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Accumulated deficit
|
| | | | — | | | | | | (150,366) | | | | | | (34,000) | | | | | | b | | | | | | (184,366) | | |
Total members’ capital
|
| | | | — | | | | | | (150,366) | | | | | | 295,264 | | | | | | | | | | | | 144,898 | | |
非控股权益
|
| | | | — | | | | | | — | | | | | | (329,264) | | | | | | j | | | | | | (329,264) | | |
股东权益(赤字) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A common stock
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | a | | | | | | 1 | | |
| | | | | | | | | | | | | | | | | 2 | | | | | | d | | | | | | | | |
Class B common stock
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | 6 | | | | | | n | | | | | | | | |
新增实收资本
|
| | | | — | | | | | | — | | | | | | 44,999 | | | | | | a | | | | | | 61,722 | | |
| | | | | | | | | | | | | | | | | 236,189 | | | | | | d | | | | | | | | |
| | | | | | | | | | | | | | | | | (4,794) | | | | | | g | | | | | | | | |
| | | | | | | | | | | | | | | | | (54,583) | | | | | | h | | | | | | | | |
| | | | | | | | | | | | | | | | | (47,449) | | | | | | k | | | | | | | | |
| | | | | | | | | | | | | | | | | 47,255 | | | | | | l | | | | | | | | |
| | | | | | | | | | | | | | | | | (47,144) | | | | | | m | | | | | | | | |
| | | | | | | | | | | | | | | | | (6) | | | | | | n | | | | | | | | |
Accumulated deficit
|
| | | | (47,144) | | | | | | — | | | | | | (150,207) | | | | | | c | | | | | | (144,411) | | |
| | | | | | | | | | | | | | | | | 5,796 | | | | | | i | | | | | | | | |
| | | | | | | | | | | | | | | | | 47,144 | | | | | | m | | | | | | | | |
股东/会员权益合计(亏损)
|
| | | | (47,143) | | | | | | (150,366) | | | | | | (192,982) | | | | | | | | | | | | (390,491) | | |
总负债、可赎回股票和股东/会员权益/(亏损)
|
| | | $ | 236,530 | | | | | $ | 107,752 | | | | | $ | (194,506) | | | | | | | | | | | $ | 149,776 | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | — | | | | | $ | 260,586 | | | | | $ | — | | | | | | | | | | | $ | 260,586 | | |
Cost of sales
|
| | | | — | | | | | | 127,959 | | | | | | — | | | | | | | | | | | | 127,959 | | |
Gross profit
|
| | | | — | | | | | | 132,627 | | | | | | — | | | | | | | | | | | | 132,627 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | — | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,669 | | |
运营和组建成本
|
| | | | 189 | | | | | | — | | | | | | — | | | | | | | | | | | | 189 | | |
总运营费用
|
| | | | 189 | | | | | | 48,669 | | | | | | — | | | | | | | | | | | | 48,858 | | |
运营收入(亏损)
|
| | | | (189) | | | | | | 83,958 | | | | | | — | | | | | | | | | | | | 83,769 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | — | | | | | | (5,266) | | | | | | (10,059) | | | | | | a | | | | | | (15,325) | | |
信托账户持有的有价证券的利息收入
|
| | | | 23 | | | | | | — | | | | | | — | | | | | | | | | | | | 23 | | |
信托账户中持有的有价证券的未实现收益
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | | | | | | | 1 | | |
权证负债公允价值变动未实现亏损
|
| | | | (3,811) | | | | | | — | | | | | | — | | | | | | | | | | | | (3,811) | | |
权证负债公允价值变动未实现亏损
|
| | | | (715) | | | | | | — | | | | | | — | | | | | | | | | | | | (715) | | |
Transaction costs – warrants
|
| | | | (650) | | | | | | — | | | | | | — | | | | | | | | | | | | (650) | | |
递延融资成本摊销
|
| | | | — | | | | | | (877) | | | | | | (873) | | | | | | a | | | | | | (1,750) | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
其他(费用)收入合计
|
| | | | (5,152) | | | | | | (6,143) | | | | | | (10,932) | | | | | | | | | | | | (22,227) | | |
所得税前(亏损)收入
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (10,932) | | | | | | | | | | | | 61,542 | | |
所得税(费用)福利
|
| | | | — | | | | | | — | | | | | | (2,738) | | | | | | b | | | | | | (2,738) | | |
Net (loss) income
|
| | | | (5,341) | | | | | | 77,815 | | | | | | (13,670) | | | | | | | | | | | | 58,804 | | |
可归因于非控股权益的净收入
|
| | |
|
—
|
| | | | | — | | | | | | 50,157 | | | | | | c | | | | | | 50,157 | | |
可归因于CompoSecure的净(亏损)收入,
Inc. |
| | | $ | (5,341) | | | | | $ | 77,815 | | | | | $ | (63,827) | | | | | | | | | | | $ | 8,647 | | |
Income (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股,基本
|
| | | | 5,601,728 | | | | | | | | | | | | | | | | | | | | | | | | 80,793,585 | | |
每股基本净收益(亏损)
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.11 | | |
加权平均流通股,稀释
|
| | | | 5,601,728 | | | | | | | | | | | | | | | | | | | | | | | | 85,529,564 | | |
稀释后每股净收益(亏损)
|
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.10 | | |
可能赎回的加权平均流通股、基本普通股和稀释后的A类普通股
|
| | | | 19,250,109 | | | | | | | | | | | | | | | | | | | | | | | | — | | |
每股基本和稀释后净亏损,A类普通股可能出现的亏损
redemption |
| | | $ | (0.21) | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| | |
Roman
DBDR (Historical) |
| |
CompoSecure
(Historical) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| ||||||||||||
Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | — | | | | | $ | 192,648 | | | | | $ | — | | | | | | | | | | | $ | 192,648 | | |
Cost of sales
|
| | | | — | | | | | | 87,074 | | | | | | — | | | | | | | | | | | | 87,074 | | |
Gross profit
|
| | | | — | | | | | | 105,574 | | | | | | — | | | | | | | | | | | | 105,574 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | — | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 33,347 | | |
运营和组建成本
|
| | | | 3,338 | | | | | | — | | | | | | — | | | | | | | | | | | | 3,338 | | |
总运营费用
|
| | | | 3,338 | | | | | | 33,347 | | | | | | — | | | | | | | | | | | | 36,685 | | |
运营亏损(收入)
|
| | | | (3,338) | | | | | | 72,227 | | | | | | — | | | | | | | | | | | | 68,889 | | |
Other (expense) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense)
|
| | | | — | | | | | | (7,635) | | | | | | (7,544) | | | | | | a | | | | | | (15,179) | | |
信托账户持有的有价证券的利息收入
|
| | | | 75 | | | | | | — | | | | | | — | | | | | | | | | | | | 75 | | |
信托账户中持有的有价证券的未实现收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
公允价值变动的未实现损益
of warrant liabilities |
| | | | (9,284) | | | | | | — | | | | | | — | | | | | | | | | | | | (9,284) | | |
公允价值变动的未实现损益
of warrant liabilities |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Transaction costs – warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
递延融资成本摊销
|
| | | | — | | | | | | (1,195) | | | | | | (694) | | | | | | a | | | | | | (1,889) | | |
Other income, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
其他(费用)收入合计
|
| | | | (9,209) | | | | | | (8,830) | | | | | | (8,238) | | | | | | | | | | | | (26,277) | | |
所得税前(亏损)收入
|
| | | | (12,547) | | | | | | 63,397 | | | | | | (8,238) | | | | | | | | | | | | 42,612 | | |
所得税(费用)福利
|
| | | | — | | | | | | — | | | | | | (2,273) | | | | | | b | | | | | | (2,273) | | |
Net (loss) income
|
| | | | (12,547) | | | | | | 63,397 | | | | | | (10,511) | | | | | | | | | | | | 40,339 | | |
可归因于非控股权益的净收入
|
| | | | — | | | | | | — | | | | | | 34,729 | | | | | | c | | | | | | 34,729 | | |
可归因于CompoSecure的净(亏损)收入,
Inc. |
| | | $ | (12,547) | | | | | $ | 63,397 | | | | | $ | (45,240) | | | | | | | | | | | $ | 5,610 | | |
(Loss) income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
加权平均流通股,基本
|
| | | | 5,789,000 | | | | | | | | | | | | | | | | | | | | | | | | 80,793,585 | | |
每股基本净(亏损)收益
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.07 | | |
加权平均流通股,稀释
|
| | | | 5,789,000 | | | | | | | | | | | | | | | | | | | | | | | | 85,529,564 | | |
稀释后每股净(亏损)收益
|
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | $ | 0.07 | | |
可能赎回的加权平均流通股、基本普通股和稀释后的A类普通股
|
| | | | 22,290,037 | | | | | | | | | | | | | | | | | | | | | | | | — | | |
每股基本和稀释后净亏损,A类普通股可能出现的亏损
redemption |
| | | $ | (0.45) | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| 罗马DBDR交易成本: | | | | | | | |
|
可交换票据原始发行折扣2%
|
| | | $ | 2,600 | | |
|
第三方法律、咨询和其他专业费用
|
| | | | 23,427 | | |
|
延期承销商费用(见上文(E)项)
|
| | | | 8,105 | | |
|
罗马DBDR交易总成本
|
| | | | 34,132 | | |
| CompoSecure交易成本: | | | | | | | |
|
第三方法律、咨询和其他专业费用
|
| | | | 6,853 | | |
|
分摊交易成本
|
| | | | 31,161 | | |
|
成交时的总交易成本
|
| | | | 72,146 | | |
|
减少递延承销费(见上文(E)项)
|
| | | | (8,105) | | |
|
罗马DBDR在2021年9月30日累计的费用减少(见上文(F))
|
| | | | (2,064) | | |
|
减少CompoSecure在2021年9月30日之前支付的费用(见上文(G))
|
| | | | (4,794) | | |
|
不包括递延承销费和已发生成本的总成本
|
| | | $ | 57,183 | | |
|
结账时支付的总成本
|
| | | $ | 34,522 | | |
|
增加应付帐款
|
| | | | 22,661 | | |
|
不包括递延承销费和已发生成本的总成本
|
| | | $ | 57,183 | | |
| | |
Total Equity
|
| |
NCI
@ 81.50% |
| |
Controlling
interest @ 18.50% |
| |||||||||
History CompoSecure会员资本
|
| | | $ | (150,366) | | | | | $ | (122,548) | | | | | $ | (27,818) | | |
历史罗马DBDR股东权益
|
| | | | (47,143) | | | | | | (38,422) | | | | | | (8,721) | | |
形式调整 | | | | | | | | | | | | | | | | | | | |
分配给现有CompoSecure股权持有人
|
| | | | (34,000) | | | | | | (34,000) | | | | | | — | | |
将可赎回股票重新分类为永久股权
|
| | | | 47,255 | | | | | | 38,513 | | | | | | 8,742 | | |
PIPE investors’ equity
|
| | | | 45,000 | | | | | | 36,675 | | | | | | 8,325 | | |
成交时给现有CompoSecure股东的现金
|
| | | | (150,207) | | | | | | (122,419) | | | | | | (27,788) | | |
支付交易成本
|
| | | | (59,377) | | | | | | (48,392) | | | | | | (10,985) | | |
负债分类溢价股份
|
| | | | (47,449) | | | | | | (38,671) | | | | | | (8,776) | | |
递延税金,扣除应收税金协议后的净额
|
| | | | 5,796 | | | | | | — | | | | | | 5,796 | | |
股东权益/会员权益/(亏损)
|
| | | $ | (390,491) | | | | | $ | (329,264) | | | | | $ | (61,277) | | |
| | |
For the
Nine months ended September 30, 2021 |
| |
For the
Year ended December 31, 2020 |
| ||||||
美国联邦法定税率
|
| | | | 21.00% | | | | | | 21.00% | | |
State taxes
|
| | | | 0.03% | | | | | | 0.03% | | |
Valuation allowances
|
| | | | 0.00% | | | | | | 0.00% | | |
NCI adjustment
|
| | | | -21.86% | | | | | | -18.34% | | |
永久性差异
|
| | | | 6.16% | | | | | | 1.76% | | |
实际形式税率
|
| | | | 5.33% | | | | | | 4.45% | | |
| | |
Nine months
ended September 30, 2021 |
| |
Year ended
December 31, 2020 |
| ||||||
预计税前收入
|
| | | $ | 42,612 | | | | | $ | 61,542 | | |
非控股权益形式调整
|
| | | $ | 34,729 | | | | | $ | 50,157 | | |
| | |
截至9月30日的9个月
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 192,648 | | | | | $ | 206,873 | | | | | $ | (14,225) | | | | | | -7% | | |
Cost of sales
|
| | | | 87,074 | | | | | | 99,991 | | | | | | (12,917) | | | | | | -13% | | |
Gross profit
|
| | | | 105,574 | | | | | | 106,882 | | | | | | (1,308) | | | | | | -1% | | |
Operating expenses
|
| | | | 33,348 | | | | | | 28,273 | | | | | | 5,075 | | | | | | 18% | | |
Income from operations
|
| | | | 72,226 | | | | | | 78,609 | | | | | | (6,383) | | | | | | (8)% | | |
Other expenses, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 5,111 | | | | | | 137% | | |
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | | | | $ | (11,494) | | | | | | (15)% | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Gross Margin
|
| | | | 55% | | | | | | 52% | | |
Operating margin
|
| | | | 37% | | | | | | 38% | | |
| | |
截至9月30日的9个月
|
| |||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales by region | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | | 154,454 | | | | | | 169,856 | | | | | | (15,402) | | | | | | -9% | | |
International
|
| | | | 38,194 | | | | | | 37,017 | | | | | | 1,177 | | | | | | 3% | | |
Total
|
| | | | 192,648 | | | | | | 206,873 | | | | | | (14,225) | | | | | | -7% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30, 2021
|
| |
September 30, 2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 66,182 | | | | | $ | 63,872 | | | | | $ | 2,310 | | | | | | 4% | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||
| | |
September 30, 2021
|
| |
June 30, 2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 66,182 | | | | | $ | 62,744 | | | | | $ | 3,438 | | | | | | 5% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 17,296 | | | | | | 7% | | |
Cost of sales
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 12,532 | | | | | | 11% | | |
Gross profit
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 4,764 | | | | | | 4% | | |
Operating expenses
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 7,733 | | | | | | 19% | | |
Income from operations
|
| | | | 83,959 | | | | | | 86,926 | | | | | | (2,968) | | | | | | (3)% | | |
Other expenses, net
|
| | | | 6,143 | | | | | | 5,453 | | | | | | 690 | | | | | | 13% | | |
Net income
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | (3,657) | | | | | | (4)% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Gross Margin
|
| | | | 51% | | | | | | 53% | | |
Operating margin
|
| | | | 32% | | | | | | 36% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net sales by region | | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic
|
| | | | 213,982 | | | | | | 191,502 | | | | | | 22,480 | | | | | | 12% | | |
International
|
| | | | 46,603 | | | | | | 51,788 | | | | | | (5,185) | | | | | | (10)% | | |
Total
|
| | | | 260,586 | | | | | | 243,290 | | | | | | 17,296 | | | | | | 7% | | |
| | |
截至9月30日的9个月
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | | | | $ | 77,816 | | | | | $ | 81,473 | | |
Add: | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 7,814 | | | | | | 7,332 | | | | | | 9,916 | | | | | | 8,606 | | |
Interest expense, net
|
| | | | 8,830 | | | | | | 3,719 | | | | | | 6,142 | | | | | | 5,454 | | |
EBITDA
|
| | | $ | 80,040 | | | | | $ | 85,942 | | | | | $ | 93,874 | | | | | $ | 95,533 | | |
特别管理奖金支出
|
| | | | — | | | | | | 4,518 | | | | | | 15,708 | | | | | | 7,631 | | |
股权薪酬费用
|
| | | | 1,124 | | | | | | 1,473 | | | | | | 1,848 | | | | | | 1,681 | | |
Other(1)
|
| | | | — | | | | | | 2,979 | | | | | | 4,071 | | | | | | 2,000 | | |
Adjusted EBITDA
|
| | | $ | 81,164 | | | | | $ | 94,912 | | | | | $ | 115,501 | | | | | $ | 106,845 | | |
|
Expected term
|
| |
1.0 year
|
|
| Volatility | | | 44.0% | |
|
Risk-free rate
|
| | 1.07% | |
|
Expected dividends
|
| | 0% | |
|
预计罚没率
|
| | 0% | |
合同义务
|
| |
1 year or less
|
| |
Years 2 – 3
|
| |
Years 4 – 5
|
| |
After Year 5
|
| |
Total
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Long-term Debt(1)
|
| | | $ | 24,000 | | | | | $ | 198,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 222,000 | | |
Line of Credit(1)
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | |
Operating Leases(2)
|
| | | | 319 | | | | | | 2,592 | | | | | | 2,565 | | | | | | 1,193 | | | | | | 6,668 | | |
Total | | | | $ | 24,319 | | | | | $ | 215,592 | | | | | $ | 2,565 | | | | | $ | 1,193 | | | | | $ | 243,668 | | |
Effective Dates
|
| |
Notional Amount
|
| |
Fixed Rate
|
| ||||||
November 5, 2020 through November 5, 2023
|
| | | $ | 100,000 | | | | | | 1.06% | | |
|
Embedded Metal
|
| |
Metal Veneer Lite
|
| |
Metal Veneer
|
| |
Full Metal
|
|
|
•
具有聚合物正面和背面的金属芯
•
采用双界面技术
•
灵活的设计选项
•
重约12克
|
| |
•
金属正面与聚合物背面
•
采用双界面技术
•
重约13克
|
| |
•
金属正面与聚合物背面
•
较重版本的金属单板Lite
•
采用双界面技术
•
Can be engraved
•
重约16克
|
| |
•
最大的金属密度和重量
•
采用双界面技术
•
支持2D/3D雕刻图形
•
重约21-28克
|
|
|
Today
|
| |
2022
|
| |
2023
|
| |
2023
|
|
|
加密货币解决方案
|
| |
Arculus Payments
|
| |
Digital Assets & eGaming
|
| |
Warranty & Insurance
|
|
|
•
使用脱机设备(Arculus KeyTM卡)存储私钥并签署交易
•
保护钱包免受基于网络的漏洞,减轻现有解决方案的负担
|
| |
•
将支付卡功能添加到数字资产存储平台
•
使用户能够轻触卡到手机验证身份并打开Arculus钱包或启用交易
|
| |
•
提高数字资产的安全性和便携性
•
使电子游戏平台能够接受不断增加的货币列表,并在快速扩张的游戏市场中保护账户免受黑客攻击和损失
|
| |
•
保护加密货币和其他数字资产不会丢失
•
促进数字资产市场的IP地址检查、筛选、了解您的交易(KYT)等流程
|
|
|
Issuer/Reseller
|
| |
JP Morgan Chase
|
| |
American Express
|
| |
Capital One
|
| |
Fiserv
|
|
|
Proprietary Programs
|
| |
•
Sapphire Preferred®
•
Sapphire Reserve®
•
JPM Reserve®
|
| |
•
Centurion®
•
Platinum®
•
Gold®
|
| |
•
Venture®
•
Savor®
•
Spark Business®
|
| | N/A | |
|
Co-Branded Programs
|
| |
•
Amazon Prime®
•
Whole Foods®
•
United®
|
| |
•
Amazon Prime Business®
•
Marriott®
•
Delta®
|
| | N/A | | |
•
Verizon®
•
Morgan Stanley®
|
|
|
加密货币/数字资产
|
| |
Support for Storage and
Peer-to-Peer/Send & Receive |
| |
Support for Purchase and
Swap Transactions |
|
|
Bitcoin (BTC)
|
| |
✓
|
| |
✓
|
|
|
Bitcoin Cash (BCH)
|
| |
✓
|
| |
✓
|
|
|
Ethereum (ETH)
|
| |
✓
|
| |
✓
|
|
|
USD Coin (USDC)
|
| |
✓
|
| |
✓
|
|
|
Trust Token (TUSD)
|
| |
✓
|
| |
✓
|
|
|
Wrapped BTC (WBTC)
|
| |
✓
|
| |
✓
|
|
|
Dai
|
| |
✓
|
| |
✓
|
|
|
Chainlink (Link)
|
| |
✓
|
| |
✓
|
|
|
Tether (USDT)
|
| |
✓
|
| |
✓
|
|
|
Basic Attention Token (BAT)
|
| |
✓
|
| |
✓
|
|
|
Maker (MKR)
|
| |
✓
|
| |
N/A
|
|
|
XRP
|
| |
✓
|
| |
N/A
|
|
|
Uniswap
|
| |
✓
|
| |
N/A
|
|
|
AAVE
|
| |
✓
|
| |
N/A
|
|
|
Compound (COMP)
|
| |
✓
|
| |
N/A
|
|
|
The Graph (GRT)
|
| |
✓
|
| |
N/A
|
|
|
Axie (AXS)
|
| |
✓
|
| |
N/A
|
|
|
Chiliz (CHZ)
|
| |
✓
|
| |
N/A
|
|
|
Enjin (ENJ)
|
| |
✓
|
| |
N/A
|
|
|
MANA
|
| |
✓
|
| |
N/A
|
|
|
Polygon (MATIC)
|
| |
✓
|
| |
N/A
|
|
|
Polymath (POLY)
|
| |
✓
|
| |
N/A
|
|
|
Sandbox (SAND)
|
| |
✓
|
| |
N/A
|
|
|
Shiba Inu (SHIB)
|
| |
✓
|
| |
N/A
|
|
|
Sushi Swap (SUSHI)
|
| |
✓
|
| |
N/A
|
|
|
Location
|
| |
Operations
|
| |
Approx. Square Footage
|
|
|
Somerset, New Jersey
(Pierce Street) |
| |
执行办公室、销售、财务、质量保证、设计、营销和生产
|
| |
116,000
|
|
|
Somerset, New Jersey
(Memorial Drive) |
| |
质量保证、生产
|
| |
46,000
|
|
|
Somerset, New Jersey
(Apgar Drive) |
| |
预制件和组件生产
|
| |
11,000
|
|
Name
|
| |
Age
|
| |
Position
|
|
Mitchell Hollin | | |
59
|
| | 董事局主席董事 | |
Michele Logan | | |
55
|
| | Director | |
Donald G. Basile | | |
55
|
| | Director | |
Niloofar Razi Howe | | |
53
|
| | Director | |
Brian F. Hughes | | |
62
|
| | Director | |
Jane J. Thompson | | |
70
|
| | Director | |
Jonathan Wilk | | |
53
|
| | 首席执行官兼董事 | |
蒂莫西·菲茨西蒙斯 | | |
58
|
| | 首席财务官 | |
Gregoire (Greg) Maes | | |
49
|
| | 首席运营官 | |
Amanda Gourbault | | |
56
|
| | 首席营收官 | |
Adam Lowe | | |
36
|
| | 首席创新官 | |
Stephen Luft | | |
69
|
| | 副总裁兼全球销售主管 | |
Lewis Rubovitz | | |
47
|
| |
副总裁兼战略和业务发展负责人
|
|
姓名和主要职务
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||
Jonathan Wilk
|
| | | | 2021 | | | | | | 460,503 | | | | | | — | | | | | | 690,723 | | | | | | 1,151,226 | | |
首席执行官
|
| | | | 2020 | | | | | | 447,090 | | | | | | 326,462 | | | | | | 4,072,151 | | | | | | 4,845,703 | | |
Timothy Fitzsimmons
|
| | | | 2021 | | | | | | 320,342 | | | | | | — | | | | | | 352,499 | | | | | | 672,841 | | |
首席财务官
|
| | | | 2020 | | | | | | 311,012 | | | | | | 110,155 | | | | | | 2,044,724 | | | | | | 2,465,891 | | |
Adam Lowe
|
| | | | 2021 | | | | | | 265,225 | | | | | | — | | | | | | 602,845 | | | | | | 868,070 | | |
首席创新官
|
| | | | 2020 | | | | | | 257,500 | | | | | | 150,000 | | | | | | 1,632,666 | | | | | | 2,040,166 | | |
Gregoire Maes
|
| | | | 2021 | | | | | | 309,000 | | | | | | — | | | | | | 156,005 | | | | | | 465,005 | | |
首席运营官
|
| | | | 2020 | | | | | | 300,000 | | | | | | 117,143 | | | | | | 772,081 | | | | | | 1,189,224 | | |
Amanda Gourbault(4)
|
| | | | 2021 | | | | | | 41,666 | | | | | | — | | | | | | 750,000 | | | | | | 791,666 | | |
Chief Revenue Officer
|
| | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被任命为首席执行官
|
| |
Year
|
| |
Distributions &
Payments(a)(b)(c) |
| |
Company
Matching Contribution to 401(k) Plan |
| |
Life
Insurance Premium |
| |
Car
Allowance |
| |
Cell Phone
Allowance |
| |
Tuition
Allowance |
| |
Total
|
| ||||||||||||||||||||||||
Jonathan Wilk
|
| | | | 2021 | | | | | $ | 679,999 | | | | | $ | 10,150 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 690,723 | | |
| | | | | 2020 | | | | | $ | 4,061,602 | | | | | $ | 9,975 | | | | | $ | 574 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,072,151 | | |
Timothy Fitzsimmons
|
| | | | 2021 | | | | | $ | 339,999 | | | | | $ | 10,150 | | | | | $ | 1,750 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 352,499 | | |
| | | | | 2020 | | | | | $ | 2,030,799 | | | | | $ | 9,975 | | | | | $ | 1,750 | | | | | $ | 1,600 | | | | | $ | 600 | | | | | | — | | | | | $ | 2,044,724 | | |
Adam Lowe
|
| | | | 2021 | | | | | $ | 594,859 | | | | | $ | 6,893 | | | | | $ | 493 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 602,845 | | |
| | | | | 2020 | | | | | $ | 1,624,645 | | | | | $ | 6,941 | | | | | $ | 480 | | | | | | — | | | | | $ | 600 | | | | | | — | | | | | $ | 1,632,666 | | |
Gregoire Maes
|
| | | | 2021 | | | | | $ | 135,753 | | | | | $ | 10,150 | | | | | $ | 502 | | | | | $ | 9,000 | | | | | $ | 600 | | | | | | — | | | | | $ | 156,005 | | |
| | | | | 2020 | | | | | $ | 730,671 | | | | | $ | 7,716 | | | | | $ | 464 | | | | | $ | 9,000 | | | | | $ | 600 | | | | | $ | 23,630 | | | | | $ | 772,081 | | |
Amanda Gourbault
|
| | | | 2021 | | | | | $ | 750,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 750,000 | | |
| | | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
被任命为首席执行官
|
| |
Grant Date
|
| |
Number of
Shares of Class A Common Stock Underlying Unexercised Options (#) Exercisable |
| |
Number of
Shares of Class A Common Stock Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Jonathan Wilk
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Fitzsimmons
|
| | | | 5/11/2015 | | | | | | 665,566 | | | | | | — | | | | | $ | 0.01 | | | | | | 5/11/2025 | | |
Adam Lowe
|
| | | | 5/15/2015 | | | | | | 227,845 | | | | | | — | | | | | $ | 0.01 | | | | | | 5/15/2025 | | |
| | | | | 10/9/2018 | | | | | | 268,020(1) | | | | | | 70,903 | | | | | $ | 4.31 | | | | | | 10/9/2028 | | |
Gregoire Maes
|
| | | | 6/15/2020 | | | | | | 134,131(2) | | | | | | 146,008 | | | | | $ | 6.36 | | | | | | 6/15/2030 | | |
Amanda Gourbault
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
受益人姓名和地址(1)
|
| |
Number of
Shares of Class A Common Stock(2) |
| |
%
|
| |
Number of
Shares of Class B Common Stock |
| |
%
|
| |
% of Total
Voting Power(3) |
| |||||||||
董事和现任被任命的高管: | | | | | | | | | | | | | | | | | | | | | | | | | |
Mitchell Hollin(4)
Director |
| | | | — | | | | | | | | | 34,526,408 | | | | | | | | | 45.39% | | |
Michele Logan(5)
Director |
| | | | — | | | | | | | | | 21,564,279 | | | | | | | | | 28.35% | | |
Donald G. Basile(6)
Director |
| | | | 16,626,400 | | | | | | | | | — | | | | | | | | | 19.13% | | |
Niloofar Razi Howe
Director |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Brian Hughes
Director |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Jane J. Thompson
Director |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
Jonathan Wilk(7)
首席执行官。总裁和董事 |
| | | | — | | | | | | | | | 1,236,027 | | | | | | | | | 1.62% | | |
Timothy Fitzsimmons(9)
首席财务官 |
| | | | 665,566 | | | | | | | | | — | | | | | | | | | *% | | |
Adam Lowe(9)
首席创新官 |
| | | | 566,768 | | | | | | | | | — | | | | | | | | | *% | | |
Gregoire Maes(9)
首席运营官 |
| | | | 280,139 | | | | | | | | | — | | | | | | | | | *% | | |
Amanda Gourbault
Chief Revenue Officer |
| | | | — | | | | | | | | | — | | | | | | | | | — | | |
全体董事和指定高管(11人)
|
| | | | 18,138,873 | | | | | | | | | 57,326,714 | | | | | | | | | 85.35% | | |
Five Percent Holders:
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
与LLR合作伙伴有关联的实体(8)
|
| | | | — | | | | | | | | | 34,526,408 | | | | | | | | | 45.39% | | |
与Michele Logan有关联的实体(5)
|
| | | | — | | | | | | | | | 21,564,279 | | | | | | | | | 28.35% | | |
Roman DBDR Tech Sponsor LLC(10)
|
| | | | 16,626,400 | | | | | | | | | — | | | | | | | | | 19.13% | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Shares to be Sold
in the Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||
卖方名称和地址
|
| |
Number of Shares
|
| |
Number of Shares
|
| |
Number of Shares
|
| |
%
|
| ||||||||||||
CompoSecure投资者 | | | | | | | | | | | | | | | | | | | | | | | | | |
Michele D. Logan(1)
|
| | | | 15,795,541 | | | | | | 15,795,541 | | | | | | 0 | | | | | | 0% | | |
Ephesians 3:16 Holdings LLC(2)
|
| | | | 7,279,050 | | | | | | 7,279,050 | | | | | | 0 | | | | | | 0% | | |
Luis DaSilva(3)
|
| | | | 2,668,985 | | | | | | 2,668,985 | | | | | | 0 | | | | | | 0% | | |
卡罗尔·D·赫斯洛信用庇护信托B(4)
|
| | | | 946,276 | | | | | | 946,276 | | | | | | 0 | | | | | | 0% | | |
LLR Equity Partners IV, L.P.(5)
|
| | | | 36,839,103 | | | | | | 36,839,103 | | | | | | 0 | | | | | | 0% | | |
LLR Equity Partners Parallel IV,L.P.(6)
|
| | | | 1,620,535 | | | | | | 1,620,535 | | | | | | 0 | | | | | | 0% | | |
凯文·克莱因施密特2016信托基金日期为1月22日
2016(7) |
| | | | 656,309 | | | | | | 656,309 | | | | | | 0 | | | | | | 0% | | |
Richard Vague(8)
|
| | | | 656,309 | | | | | | 656,309 | | | | | | 0 | | | | | | 0% | | |
Joseph M. Morris(9)
|
| | | | 98,449 | | | | | | 98,449 | | | | | | 0 | | | | | | 0% | | |
B. Graeme Frazier, IV(10)
|
| | | | 164,076 | | | | | | 164,076 | | | | | | 0 | | | | | | 0% | | |
CompoSecure Employee, L.L.C.(11)
|
| | | | 1,376,403 | | | | | | 1,376,403 | | | | | | 0 | | | | | | 0% | | |
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | |
Azora Master Fund LP(12)
|
| | | | 218,763 | | | | | | 218,763 | | | | | | 0 | | | | | | 0% | | |
Azora NextGen Fund LP(13)
|
| | | | 40,669 | | | | | | 40,669 | | | | | | 0 | | | | | | 0% | | |
Crestline Summit Master,SPC-Peak SP(14)
|
| | | | 64,204 | | | | | | 64,204 | | | | | | 0 | | | | | | 0% | | |
MAP 221 Segregated Portfolio(15)
|
| | | | 276,360 | | | | | | 276,360 | | | | | | 0 | | | | | | 0% | | |
CVI Investments, Inc.(16)
|
| | | | 839,999 | | | | | | 839,999 | | | | | | 0 | | | | | | 0% | | |
Ghisallo Master Fund LP(17)
|
| | | | 1,899,998 | | | | | | 1,899,998 | | | | | | 0 | | | | | | 0% | | |
Highbridge可转换位错
Fund, L.P.(18) |
| | | | 2,315,998 | | | | | | 2,315,998 | | | | | | 0 | | | | | | 0% | | |
Highbridge SPAC Opportunity Fund,L.P.(19)
|
| | | | 407,999 | | | | | | 407,999 | | | | | | 0 | | | | | | 0% | | |
Highbridge战术信用大师
Fund, L.P.(20) |
| | | | 3,035,997 | | | | | | 3,035,997 | | | | | | 0 | | | | | | 0% | | |
Pandora Select Partners, L.P.(21)
|
| | | | 179,999 | | | | | | 179,999 | | | | | | 0 | | | | | | 0% | | |
Whitebox GT Fund, LP(22)
|
| | | | 179,999 | | | | | | 179,999 | | | | | | 0 | | | | | | 0% | | |
Whitebox Multi-Strategy Partners,L.P.(23)
|
| | | | 1,439,998 | | | | | | 1,439,998 | | | | | | 0 | | | | | | 0% | | |
Whitebox Relative Value Partners,L.P.(24)
|
| | | | 1,199,999 | | | | | | 1,199,999 | | | | | | 0 | | | | | | 0% | | |
BlackRock, Inc.(25)
|
| | | | 3,599,996 | | | | | | 3,599,996 | | | | | | 0 | | | | | | 0% | | |
M. Klein and Company, LLC(26)
|
| | | | 200,000 | | | | | | 200,000 | | | | | | 0 | | | | | | 0% | | |
简街环球贸易有限责任公司(27)
|
| | | | 119,872 | | | | | | 100,000 | | | | | | 19,872 | | | | | | * | | |
SF Roofdeck Capital I LLC(28)
|
| | | | 1,500,000 | | | | | | 1,500,000 | | | | | | 0 | | | | | | 0% | | |
Sponsor | | | | | | ||||||||||||||||||||
Roman DBDR Tech Sponsor LLC(29)
|
| | | | 16,626,400 | | | | | | 16,626,400 | | | | | | 0 | | | | | | 0% | | |
| | |
Beneficial Ownership of
Resale Warrants Before the Offering |
| |
Resale Warrants
to be Sold in the Offering |
| |
Beneficial Ownership of
Resale Warrants After the Offering |
| |||||||||||||||
卖方名称和地址
|
| |
Number of Warrants
|
| |
Number of Warrants
|
| |
Number of Warrants
|
| |
%(1)
|
| ||||||||||||
Roman DBDR Tech Sponsor LLC(2)
|
| | | | 10,837,400 | | | | | | 10,837,400 | | | | | | 0 | | | | | | 0% | | |
|
独立注册会计师事务所报告
|
| |
F-2
|
|
| 财务报表: | | | | |
|
Balance Sheet (as restated)
|
| |
F-3
|
|
|
操作说明书(重述)
|
| |
F-4
|
|
|
股东赤字变动表(重述)
|
| |
F-5
|
|
|
现金流量表(重述)
|
| |
F-6
|
|
|
财务报表附注(重述)
|
| |
F-7 to F-24
|
|
| ASSETS | | | | | | | |
| Current Assets | | | | | | | |
|
Cash
|
| | | $ | 603,615 | | |
|
Prepaid expenses
|
| | | | 434,689 | | |
|
Total Current Assets
|
| | | | 1,038,304 | | |
|
信托账户中持有的现金和有价证券
|
| | | | 236,215,089 | | |
|
TOTAL ASSETS
|
| | | $ | 237,253,393 | | |
| 负债和股东赤字 | | | | | | | |
| 流动负债 | | | | | | | |
|
Accrued expenses
|
| | | $ | 98,112 | | |
|
流动负债总额
|
| | | | 98,112 | | |
|
Warrant liability
|
| | | | 27,455,162 | | |
|
延期承保应付
|
| | | | 8,104,600 | | |
|
Total Liabilities
|
| | | | 35,657,874 | | |
| Commitments | | | | | | | |
|
可能赎回的A类普通股,按赎回价值计算为23,156,000股
|
| | | | 236,191,200 | | |
| 股东亏损 | | | | | | | |
|
优先股,面值0.0001美元;授权100万股;未发行和发行
|
| | | | — | | |
|
B类普通股,面值0.0001美元;授权发行2000万股;已发行和已发行股票578.9万股
|
| | | | 579 | | |
|
新增实收资本
|
| | | | — | | |
|
Accumulated deficit
|
| | | | (34,596,260) | | |
|
股东亏损总额
|
| | | | (34,595,681) | | |
|
总负债和股东赤字
|
| | | $ | 237,253,393 | | |
| | |
For the
Period from August 21, 2020 (Inception) Through December 31, 2020 |
| |||
运营和组建成本
|
| | | $ | 188,995 | | |
Loss from operations
|
| | | | (188,995) | | |
Other income (expense): | | | | | | | |
衍生负债公允价值变动:私募认股权证
|
| | | | (1,842,358) | | |
衍生负债公允价值变动:公募认股权证
|
| | | | (1,968,260) | | |
交易成本:私募认股权证
|
| | | | (22,475) | | |
交易成本:私募公募认股权证
|
| | | | (692,235) | | |
Compensation Expense
|
| | | | (650,244) | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 22,970 | | |
信托账户中持有的有价证券的未实现收益
|
| | | | 919 | | |
Other expense, net
|
| | | | (5,151,683) | | |
所得税拨备前亏损
|
| | | | (5,340,678) | | |
所得税拨备
|
| | | | — | | |
Net loss
|
| | | $ | (5,340,678) | | |
基本和稀释后加权平均流通股、可能赎回的A类普通股
|
| | | | 19,250,109 | | |
每股基本和稀释后净亏损,A类普通股可能出现的亏损
redemption |
| | | $ | (0.21) | | |
基本和稀释后加权平均流通股,B类普通股
|
| | | | 5,601,728 | | |
每股基本和稀释后净亏损,B类普通股
|
| | | $ | (0.21) | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance – August 21, 2020 (Inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向
发行B类普通股
Sponsor |
| | | | 6,325,000 | | | | | | 633 | | | | | | 24,367 | | | | | | — | | | | | | 25,000 | | |
A类普通股增加到赎回金额
|
| | | | — | | | | | | — | | | | | | (24,367) | | | | | | (29,255,582) | | | | | | (29,279,949) | | |
方正股份被没收
|
| | | | (536,000) | | | | | | (54) | | | | | | | | | | | | — | | | | | | (54) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,340,678) | | | | | | (5,340,678) | | |
Balance – December 31, 2020
|
| | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (34,596,260) | | | | | $ | (34,595,681) | | |
| 经营活动现金流: | | | | | | | |
|
Net loss
|
| | | $ | (5,340,678) | | |
|
调整以调整净亏损与经营活动中使用的净现金:
|
| | | | | | |
|
信托账户中持有的有价证券赚取的利息
|
| | | | (22,970) | | |
|
权证负债公允价值变动
|
| | | | 4,460,862 | | |
|
与首次公开发行(IPO)相关的交易成本
|
| | | | 714,710 | | |
|
信托账户中持有的有价证券的未实现收益
|
| | | | (919) | | |
|
经营性资产和负债变动:
|
| | | | | | |
|
Prepaid expenses
|
| | | | (434,689) | | |
|
Accrued expenses
|
| | | | 98,112 | | |
|
经营活动使用的净现金
|
| | | | (525,572) | | |
| 投资活动现金流: | | | | | | | |
|
信托账户现金投资
|
| | | | (236,191,200) | | |
|
投资活动使用的净现金
|
| | | | (236,191,200) | | |
| 融资活动现金流: | | | | | | | |
|
出售单位的收益,扣除支付的承保折扣后的净额
|
| | | | 226,928,800 | | |
|
私募认股权证销售收益
|
| | | | 10,837,400 | | |
|
本票 - 关联方收益
|
| | | | 95,657 | | |
|
本票 - 关联方还款
|
| | | | (95,657) | | |
|
支付产品费用
|
| | | | (445,813) | | |
|
融资活动提供的净现金
|
| | | | 237,320,387 | | |
|
Net Change in Cash
|
| | | | 603,615 | | |
|
Cash – Beginning of period
|
| | |
|
—
|
| |
|
Cash – End of period
|
| | | $ | 603,615 | | |
| 非现金投融资活动: | | | | | | | |
|
可能赎回的A类普通股初始分类
|
| | | $ | 236,191,200 | | |
|
应付延期承销费
|
| | | $ | 8,104,600 | | |
|
保荐人支付发行B类普通股的发行费用
stock |
| | | $ | 25,000 | | |
|
方正股份被没收
|
| | | $ | (54) | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
截至2020年11月10日的资产负债表(经审计) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 22,547,500 | | | | | $ | 22,547,500 | | |
可能赎回的A类普通股
|
| | | | 212,828,471 | | | | | | (22,547,500) | | | | | | 190,280,971 | | |
Class A Common Stock
|
| | | | 113 | | | | | | 222 | | | | | | 335 | | |
新增实收资本
|
| | | | 4,999,970 | | | | | | 1,303,608 | | | | | | 6,303,578 | | |
Accumulated Deficit
|
| | | | (712) | | | | | | (1,303,830) | | | | | | (1,304,542) | | |
截至2020年12月31日的资产负债表(经审计) | | | | | | | | | | | | | | | | | | | |
Warrant Liability
|
| | | $ | — | | | | | $ | 27,455,162 | | | | | $ | 27,455,162 | | |
可能赎回的A类普通股
|
| | | | 224,050,680 | | | | | | (27,455,162) | | | | | | 195,595,518 | | |
Common Stock
|
| | | | 119 | | | | | | 270 | | | | | | 389 | | |
新增实收资本
|
| | | | 5,164,409 | | | | | | 5,175,301 | | | | | | 10,339,710 | | |
Accumulated Deficit
|
| | | | (165,106) | | | | | | (5,175,571) | | | | | | (5,340,677) | | |
Stockholders’ Equity
|
| | | | 5,000,001 | | | | | | 4 | | | | | | 5,000,005 | | |
2020年8月21日起的营业报表
(inception) to December 31, 2020 (audited) |
| | | | | | | | | | | | | | | | | | |
权证负债公允价值变动
|
| | | $ | — | | | | | $ | (4,460,862) | | | | | $ | (4,460,862) | | |
与首次公开发行(IPO)相关的交易成本
|
| | | | — | | | | | | (714,710) | | | | | | (714,710) | | |
Net loss
|
| | | | (165,106) | | | | | | (5,175,572) | | | | | | (5,340,678) | | |
加权平均流通股、可能赎回的普通股
|
| | | | 21,828,647 | | | | | | (2,303,331) | | | | | | 19,525,316 | | |
| | |
As
Previously Reported |
| |
Adjustments
|
| |
As
Restated |
| |||||||||
每股基本和稀释后净收益,普通股可能需要赎回
|
| | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
加权平均流通股,普通股
|
| | | | 6,078,552 | | | | | | 939,759 | | | | | | 7,018,311 | | |
普通股每股基本和摊薄净亏损
|
| | | | (0.03) | | | | | | (0.73) | | | | | | (0.76) | | |
2020年8月21日(开始)至2020年12月31日(经审计)的现金流量表
|
| | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (165,106) | | | | | $ | (5,175,572) | | | | | $ | (5,340,678) | | |
权证负债公允价值变动
|
| | | | — | | | | | | (4,460,862) | | | | | | (4,460,862) | | |
与首次公开发行(IPO)相关的交易成本
|
| | | | — | | | | | | (714,710) | | | | | | (714,710) | | |
可能赎回的A类普通股初始分类
|
| | | | 224,215,068 | | | | | | (23,644,544) | | | | | | 200,570,524 | | |
可能赎回的A类普通股价值变动
|
| | | | (164,388) | | | | | | (3,810,618) | | | | | | (3,975,006) | | |
| | |
As Previously
Restated |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
截至2020年11月10日的资产负债表(经审计) | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | $ | 190,280,971 | | | | | $ | 34,119,029 | | | | | $ | 224,400,000 | | |
Common stock
|
| | | $ | 335 | | | | | $ | (335) | | | | | $ | — | | |
新增实收资本
|
| | | $ | 6,303,578 | | | | | $ | (6,303,578) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (1,304,542) | | | | | $ | (27,815,116) | | | | | $ | (29,119,658) | | |
股东权益合计(亏损)
|
| | | $ | 5,000,004 | | | | | $ | (34,119,029) | | | | | $ | (29,119,025) | | |
截至2020年12月31日的资产负债表(经审计) | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | $ | 196,595,514 | | | | | $ | 39,595,686 | | | | | $ | 236,191,200 | | |
Common stock
|
| | | $ | 389 | | | | | $ | (389) | | | | | $ | — | | |
新增实收资本
|
| | | $ | 10,339,715 | | | | | $ | (10,339,715) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (5,340,678) | | | | | $ | (29,255,581) | | | | | $ | (34,596,259) | | |
股东权益合计(亏损)
|
| | | $ | 5,000,005 | | | | | $ | (39,595,684) | | | | | $ | (34,595,681) | | |
2020年8月21日(初始)至2020年12月31日(审计)期间股东权益(赤字)变动表
|
| | | | | | | | | | | | | | | | | | |
销售23,156,000台,扣除承保折扣和发售费用
|
| | | | 206,911,197 | | | | | | (206,911,197) | | | | | | — | | |
需要赎回的普通股
|
| | | | 196,595,514 | | | | | | (196,595,514) | | | | | | — | | |
A类普通股增加到赎回金额
|
| | | | — | | | | | | (29,279,949) | | | | | | (29,279,949) | | |
截至2020年12月31日的三个月现金流量表(未经审计)
|
| | | | | | | | | | | | | | | | | | |
可能赎回的A类普通股初步分类
|
| | | | 224,215,068 | | | | | | 11,976,132 | | | | | | 236,191,200 | | |
2020年8月14日(初始)至2020年12月31日(审计)期间的运营报表
|
| | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股,A类普通股,可能进行赎回和调整,A类普通股
|
| | | | 21,828,647 | | | | | | (2,578,538) | | | | | | 19,250,109 | | |
每股基本和稀释后净收益,A类普通股,可能进行赎回和调整,A类普通股
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
基本和稀释后加权平均流通股、不可赎回普通股、调整后A类普通股
|
| | | | 6,078,552 | | | | | | (476,824) | | | | | | 5,601,728 | | |
每股基本和稀释后净亏损(收益),不可赎回普通股,调整后,A类普通股
|
| | | $ | (0.88) | | | | | $ | 0.67 | | | | | $ | (0.21) | | |
|
Gross proceeds
|
| | | $ | 231,560,000 | | |
| Less: | | | | | | | |
|
分配给公募认股权证的收益
|
| | | $ | (12,156,900) | | |
|
A类普通股发行成本
|
| | | $ | (12,491,903) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | $ | 29,280,003 | | |
|
可能赎回的A类普通股
|
| | | $ | 236,191,200 | | |
| | |
For the Period
from August 21, 2020 (inception) Through December 31, 2020 |
| |||
可能赎回的A类普通股 | | | | | | | |
分子:可分配给普通股但可能赎回的收益
|
| | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | $ | 22,970 | | |
| | |
For the Period
from August 21, 2020 (inception) Through December 31, 2020 |
| |||
信托账户中持有的有价证券的未实现收益
|
| | | | 919 | | |
减去:可用于缴税的利息
|
| | | | (23,889) | | |
Net Income
|
| | |
$
|
—
|
| |
分母:可能赎回的A类普通股加权平均
|
| | | | | | |
基本和稀释后加权平均流通股
|
| | |
|
19,525,316
|
| |
每股基本和稀释后净收益
|
| | |
$
|
0.00
|
| |
不可赎回普通股 | | | | | | | |
分子:净亏损减去净收益
|
| | | | | | |
Net Loss
|
| | | $ | (5,340,678) | | |
可分配给A类普通股的净收入可能需要赎回
|
| | |
|
—
|
| |
Non-Redeemable Net Loss
|
| | |
$
|
(5,340,678)
|
| |
分母:加权平均不可赎回普通股
|
| | | | | | |
基本和稀释后加权平均流通股,不可赎回普通股,
|
| | | | 7,018,311 | | |
每股基本和摊薄净亏损,不可赎回
|
| | | $ | (0.76) | | |
|
| | |
For the Period from August 21,
2020 (Inception) Through December 31, 2020 |
| | | | | | | |||||||||
| | |
Class A
|
| |
Class B
|
| | | ||||||||||
普通股基本和摊薄净亏损 | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | |
调整后的净亏损分摊
|
| | | $ | (4,136,863) | | | | | $ | (1,203,815) | | | | | ||||
Denominator: | | | | | | | | | | | | | | | | ||||
基本和稀释后加权平均流通股
|
| | | | 19,250,109 | | | | | | 5,601,728 | | | | | ||||
普通股基本和摊薄净亏损
|
| | | $ | (0.21) | | | | | $ | (0.21) | | | | |
| | |
December 31,
2020 |
| |||
| | ||||||
递延税金资产(负债) | | | | | | | |
组织/启动成本
|
| | | $ | 24,416 | | |
净营业亏损结转
|
| | | | 10,449 | | |
有价证券未实现收益
|
| | | | (193) | | |
递延税金资产总额,净额
|
| | | | 34,672 | | |
Valuation Allowance
|
| | | | (34,672) | | |
递延纳税义务,扣除估值免税额
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
| | ||||||
Federal | | | | | | | |
Current
|
| | | $ | — | | |
Deferred
|
| | | | (34,672) | | |
State and Local | | | | | | | |
Current
|
| | | | — | | |
Deferred
|
| | | | — | | |
估值免税额变动
|
| | | | 34,672 | | |
Income tax provision
|
| | | $ | — | | |
| | |
December 31,
2020 |
| |||
法定联邦所得税税率
|
| | | | 21.0% | | |
Warrant issuance costs
|
| | | | (2.8)% | | |
认股权证相关费用
|
| | | | (2.6)% | | |
权证负债公允价值变动
|
| | | | (15.0)% | | |
估值免税额变动
|
| | | | (0.6)% | | |
Income tax provision
|
| | | | (0.0)% | | |
Description
|
| |
Level
|
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | |
信托账户持有的有价证券
|
| | | | 1 | | | | | $ | 236,215,089 | | |
Liabilities: | | | | | | | | | | | | | |
担保责任 - 公共认股权证
|
| | | | 1 | | | | | | 14,125,160 | | |
认股权证责任 - 私募认股权证
|
| | | | 3 | | | | | | 13,330,002 | | |
Input
|
| |
November 5, 2020
(Initial Measurement) |
| |
December 31,
2020 (Subsequent Measurement) |
| ||||||
Risk-free interest rate
|
| | | | 0.36% | | | | | | 0.37% | | |
Expected term (years)
|
| | | | 5 | | | | | | 5.05 | | |
Expected volatility
|
| | | | 20.0% | | | | | | 18.5% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Fair value of Units
|
| | | $ | 9.48 | | | | | $ | 10.11 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of August 21, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2020年11月5日的初步测量
|
| | | | 11,487,644 | | | | | | 12,156,900 | | | | | | 23,644,544 | | |
估值输入或其他假设的变化
|
| | | | 1,842,358 | | | | | | 1,968,260 | | | | | | 3,810,618 | | |
Fair value as of December 31, 2020
|
| | | $ | 13,330,002 | | | | | $ | 14,125,160 | | | | | $ | 27,455,162 | | |
| | |
Page
|
| |||
截至2021年9月30日(未经审计)和2020年12月31日的浓缩资产负债表
(Restated) |
| | | | F-26 | | |
截至2021年9月30日的三个月和九个月(未经审计)以及2020年8月21日(开始)至2020年9月30日期间的简明营业报表
|
| | | | F-27 | | |
截至2021年9月30日的三个月和九个月的股东(赤字)权益变动简明报表(未经审计)以及2020年8月21日(开始)至2020年9月30日期间的简明报表(重述)
|
| | | | F-28 | | |
截至2021年9月30日的9个月(未经审计)和2020年8月21日(开始)至2020年9月30日期间的现金流量表简明报表
|
| | | | F-29 | | |
简明财务报表附注(未经审计)
|
| | | | F-30 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| |
(Restarted)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 15,158 | | | | | $ | 603,615 | | |
Prepaid expenses
|
| | | | 225,388 | | | | | | 434,689 | | |
Total Current Assets
|
| | | | 240,546 | | | | | | 1,038,304 | | |
信托账户中持有的现金和有价证券
|
| | | | 236,289,574 | | | | | | 236,215,089 | | |
TOTAL ASSETS
|
| | | $ | 236,530,120 | | | | | $ | 237,253,393 | | |
负债和股东赤字 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
应付账款和应计费用
|
| | | $ | 2,470,093 | | | | | $ | 98,112 | | |
关联方垫款
|
| | | | 168,400 | | | | | | — | | |
流动负债总额
|
| | | | 2,638,493 | | | | | | 98,112 | | |
衍生品责任 - 私募认股权证
|
| | | | 18,098,458 | | | | | | 13,330,002 | | |
衍生品责任 - 公共认股权证
|
| | | | 18,640,580 | | | | | | 14,125,160 | | |
应付延期承销费
|
| | | | 8,104,600 | | | | | | 8,104,600 | | |
TOTAL LIABILITIES
|
| | | | 47,482,131 | | | | | | 35,657,874 | | |
承付款和或有事项 | | | | | | | | | | | | | |
可能赎回的A类普通股23,156,000股
2021年9月30日和2020年12月31日的赎回价值 |
| | | | 236,191,200 | | | | | | 236,191,200 | | |
股东亏损 | | | | | | | | | | | | | |
优先股,面值0.0001美元;授权100万股;无已发行和已发行股票
|
| | | | — | | | | | | — | | |
B类普通股,面值0.0001美元;授权发行2000万股;
2021年9月30日和 已发行和已发行股票5789,000股 December 31, 2020 |
| | | | 579 | | | | | | 579 | | |
新增实收资本
|
| | | | — | | | | | | 0 | | |
Accumulated deficit
|
| | | | (47,143,789) | | | | | | (34,596,260) | | |
股东亏损总额
|
| | | | (47,143,210) | | | | | | (34,595,681) | | |
总负债和股东赤字
|
| | | $ | 236,530,121 | | | | | $ | 237,253,393 | | |
| | |
Three Months
Ended September 30, 2021 |
| |
Nine Months
Ended September 30, 2021 |
| |
For the
Period from August 21, 2020 (Inception) through September 30, 2020 |
| |||||||||
运营和组建成本
|
| | | $ | 498,591 | | | | | $ | 3,338,138 | | | | | $ | 717 | | |
Loss from operations
|
| | | | (498,591) | | | | | | (3,338,138) | | | | | | (717) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | | 3,040 | | | | | | 74,485 | | | | | | — | | |
衍生负债公允价值变动
|
| | | | 672,462 | | | | | | (9,283,876) | | | | | | — | | |
其他收入(费用)合计,净额
|
| | | | 675,502 | | | | | | (9,209,391) | | | | | | — | | |
Net income (loss)
|
| | | $ | 176,911 | | | | | $ | (12,547,529) | | | | | $ | (717) | | |
基本和稀释后加权平均流通股,
Class A Common stock |
| | | | 22,290,037 | | | | | | 22,290,037 | | | | | | — | | |
A类普通股每股基本和稀释后净收益(亏损)
|
| | |
$
|
0.01
|
| | | | $ | (0.45) | | | | | $ | — | | |
基本和稀释后加权平均流通股,
Class B Common stock |
| | | | 5,789,000 | | | | | | 5,789,000 | | | | | | 5,500,000 | | |
B类基本和稀释后每股净收益(亏损)
Common stock |
| | |
$
|
0.01
|
| | | | $ | (0.45) | | | | | $ | — | | |
| | |
Class A
Common Stock |
| |
Class B
Common Stock |
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | | | | 股票 | | | | | | 金额 | | | | | | 股票 | | | | | | 金额 | | | | | | |||||||||||||||
Balance – January 1, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (34,596,260) | | | | | $ | (34,595,681) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,931,200 | | | | | | 8,931,200 | | |
Balance – March 31, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (25,665,060) | | | | | $ | (25,664,481) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,655,640) | | | | | | (21,655,640) | | |
Balance – June 30, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (47,320,700) | | | | | $ | (47,320,121) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,911 | | | | | | 176,911 | | |
Balance – September 30, 2021
|
| | |
|
—
|
| | | | $ | — | | | | | | 5,789,000 | | | | | $ | 579 | | | | | $ | — | | | | | $ | (47,143,789) | | | | | $ | (47,143,210) | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
Balance – August 21, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
向保荐人发行B类普通股
|
| | | | 6,325,000 | | | | | | 633 | | | | | | 24,367 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (717) | | | | | | (717) | | |
Balance – September 30, 2020
|
| | | | 6,325,000 | | | | | | 633 | | | | | $ | 24,367 | | | | | $ | (717) | | | | | $ | 24,283 | | |
| | |
Nine Months
Ended September 30, |
| |
For The Period From
August 21, 2020 (Inception) Through September 30, 2020 |
| ||||||
| | |
2021
|
| |||||||||
经营活动现金流: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (12,547,529) | | | | | $ | (717) | | |
调整以调整净亏损与经营活动中使用的净现金:
|
| | | | | | | | | | | | |
信托账户中持有的有价证券赚取的利息
|
| | | | (74,485) | | | | | | — | | |
权证负债公允价值变动
|
| | | | 9,283,876 | | | | | | — | | |
经营性资产和负债变动:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | 209,300 | | | | | | — | | |
Accrued expenses
|
| | | | 2,371,981 | | | | | | — | | |
经营活动使用的净现金
|
| | | | (756,857) | | | | | | (717) | | |
融资活动现金流: | | | | | | | | | | | | | |
本票 - 关联方收益
|
| | | | — | | | | | | 13,217 | | |
支付产品费用
|
| | |
|
—
|
| | | | | (12,500) | | |
关联方预付款
|
| | | | 170,000 | | | | | | — | | |
偿还关联方垫款
|
| | | | (1,600) | | | | | | — | | |
融资活动提供的净现金
|
| | | | 168,400 | | | | | | 717 | | |
Net Change in Cash
|
| | |
|
(588,457)
|
| | | | | — | | |
Cash – Beginning of period
|
| | | | 603,615 | | | | | | — | | |
Cash – End of period
|
| | | $ | 15,158 | | | | | $ | — | | |
非现金投融资活动: | | | | | | | | | | | | | |
计入应计发售成本的发售成本
|
| | | $ | — | | | | | $ | 5,000 | | |
发起人支付的发行费用以换取方正股票的发行
|
| | | $ | — | | | | | $ | 25,000 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
截至2020年11月10日的资产负债表(经审计) | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | $ | 190,280,971 | | | | | $ | 34,119,029 | | | | | $ | 224,400,000 | | |
Common stock
|
| | | $ | 335 | | | | | $ | (335) | | | | | $ | — | | |
新增实收资本
|
| | | $ | 6,303,578 | | | | | $ | (6,303,578) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (1,304,542) | | | | | $ | (27,815,116) | | | | | $ | (29,119,658) | | |
股东权益合计(亏损)
|
| | | $ | 5,000,004 | | | | | $ | (34,119,029) | | | | | $ | (29,119,025) | | |
截至2020年12月31日的资产负债表(经审计) | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | $ | 196,595,514 | | | | | $ | 39,595,686 | | | | | $ | 236,191,200 | | |
Common stock
|
| | | $ | 389 | | | | | $ | (389) | | | | | $ | — | | |
新增实收资本
|
| | | $ | 10,339,715 | | | | | $ | (10,339,715) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (5,340,678) | | | | | $ | (29,255,581) | | | | | $ | (34,596,259) | | |
股东权益合计(亏损)
|
| | | $ | 5,000,005 | | | | | $ | (39,595,684) | | | | | $ | (34,595,681) | | |
截至2021年3月31日的资产负债表(未经审计) | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | $ | 205,526,716 | | | | | | (30,664,484) | | | | | | 236,191,200 | | |
Common Stock
|
| | | $ | 301 | | | | | | (301) | | | | | | — | | |
新增实收资本
|
| | | $ | 1,408,601 | | | | | | (1,408,601) | | | | | | — | | |
Accumulated deficit
|
| | | $ | 3,590,522 | | | | | | (29,255,581) | | | | | | (25,665,059) | | |
股东权益合计(亏损)
|
| | | $ | 5,000,003 | | | | | | (30,664,483) | | | | | | (25,664,480) | | |
截至2021年6月30日的资产负债表(未经审计) | | | | | | | | | | | | | | | | | | | |
可能赎回的普通股
|
| | | $ | 183,871,069 | | | | | | 52,320,131 | | | | | | 236,191,200 | | |
Common Stock
|
| | | $ | 513 | | | | | | (513) | | | | | | — | | |
新增实收资本
|
| | | $ | 23,064,036 | | | | | | (23,064,036) | | | | | | — | | |
Accumulated deficit
|
| | | $ | (18,065,118) | | | | | | (29,255,581) | | | | | | (47,320,699) | | |
股东权益合计(亏损)
|
| | | $ | 5,000,010 | | | | | | (52,320,131) | | | | | | (47,320,121) | | |
2020年8月21日(初始)至2020年12月31日(审计)期间股东权益(赤字)变动表
|
| | | | | | | | | | | | | | | | | | |
销售23,156,000台,扣除承保折扣和发售费用
|
| | | | 206,911,197 | | | | | | (206,911,197) | | | | | | — | | |
需要赎回的普通股
|
| | | | 196,595,514 | | | | | | (196,595,514) | | | | | | — | | |
A类普通股增加到赎回金额
|
| | | | — | | | | | | (29,279,949) | | | | | | (29,279,949) | | |
截至2021年3月31日的三个月股东权益(赤字)简明变动表(未经审计)
|
| | | | | | | | | | | | | | | | | | |
A类普通股增加到赎回金额
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
股东权益合计(亏损)
|
| | | | (34,595,681) | | | | | | 8,931,200 | | | | | | (25,664,481) | | |
截至2021年6月30日的三个月股东权益(赤字)简明变动表(未经审计)
|
| | | | | | | | | | | | | | | | | | |
需赎回的普通股价值变动
|
| | | | 21,655,640 | | | | | | (21,655,640) | | | | | | — | | |
A类普通股增加到赎回金额
|
| | | | — | | | | | | — | | | | | | — | | |
股东权益合计(亏损)
|
| | | | (25,664,481) | | | | | | (21,655,640) | | | | | | (47,320,121) | | |
截至2020年12月31日的三个月现金流量表(未经审计)
|
| | | | | | | | | | | | | | | | | | |
可能赎回的A类普通股初步分类
|
| | | | 224,215,068 | | | | | | 11,976,132 | | | | | | 236,191,200 | | |
截至2021年3月31日的三个月现金流量表(未经审计)
|
| | | | | | | | | | | | | | | | | | |
可能赎回的A类普通股初步分类
|
| | | | — | | | | | | — | | | | | | — | | |
截至2021年6月30日的六个月现金流量表(未经审计)
|
| | | | | | | | | | | | | | | | | | |
可能赎回的A类普通股初步分类
|
| | | | 8,931,202 | | | | | | (8,931,202) | | | | | | — | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As
Restated |
| |||||||||
2020年8月14日(初始)至2020年12月31日(审计)期间的运营报表
|
| | | | | | | | | | | | | | | | | | |
A类基本和稀释后加权平均流通股
普通股可能需要赎回、调整, Class A common stock |
| | | | 21,828,647 | | | | | | (2,578,538) | | | | | | 19,250,109 | | |
每股基本和稀释后净收益,A类普通股
A类可能需要赎回、调整 common stock |
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
基本和稀释后加权平均流通股、不可赎回普通股、调整后A类普通股
|
| | | | 6,078,552 | | | | | | (476,824) | | | | | | 5,601,728 | | |
每股基本和稀释后净亏损(收益),不可赎回普通股,调整后,A类普通股
|
| | | $ | (0.88) | | | | | $ | (0.08) | | | | | $ | (0.96) | | |
截至3月31日的三个月营业报表
2021 |
| | | | | | | | | | | | | | | | | | |
A类基本和稀释后加权平均流通股
可能赎回的普通股 |
| | | | 20,149,678 | | | | | | 2,231,858 | | | | | | 22,381,536 | | |
A类普通股每股基本和稀释后净收益(亏损)
可能赎回的股票 |
| | | $ | — | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As
Restated |
| |||||||||
基本和稀释后加权平均流通股,不可赎回普通股
|
| | | | 9,670,930 | | | | | | (3,881,930) | | | | | | 5,789,000 | | |
截至2021年6月30日的三个月营业报表
|
| | | | | | | | | | | | | | | | | | |
A类基本和稀释后加权平均流通股
可能赎回的普通股 |
| | | | 20,149,678 | | | | | | 2,231,858 | | | | | | 22,381,536 | | |
每股基本和稀释后净收益,A类普通股
可能需要赎回 |
| | | $ | — | | | | | $ | (0.77) | | | | | $ | (0.77) | | |
基本和稀释后加权平均流通股,不可赎回普通股
|
| | | | 8,795,322 | | | | | | (3,006,322) | | | | | | 5,789,000 | | |
每股基本和稀释后净亏损(收益),不可赎回普通股
|
| | | $ | (2.46) | | | | | $ | 1.69 | | | | | $ | (0.77) | | |
截至2021年6月30日的六个月营业报表
|
| | | | | | | | | | | | | | | | | | |
A类基本和稀释后加权平均流通股
可能赎回的普通股 |
| | | | 19,714,293 | | | | | | 2,667,243 | | | | | | 22,381,536 | | |
每股基本和稀释后净收益,A类普通股
可能需要赎回 |
| | | $ | — | | | | | $ | (0.45) | | | | | $ | (0.45) | | |
基本和稀释后加权平均流通股,不可赎回普通股
|
| | | | 9,230,707 | | | | | | (3,441,707) | | | | | | 5,789,000 | | |
每股基本和稀释后净收益(亏损),不可赎回普通股
|
| | | $ | (1.38) | | | | | $ | 0.93 | | | | | $ | (0.45) | | |
|
Gross proceeds
|
| | | $ | 231,560,000 | | |
| Less: | | | | | | | |
|
分配给公募认股权证的收益
|
| | | $ | (12,156,900) | | |
|
A类普通股发行成本
|
| | | $ | (12,491,903) | | |
| Plus: | | | | | | | |
|
账面价值增加到赎回价值
|
| | | $ | 29,280,003 | | |
|
可能赎回的A类普通股
|
| | | $ | 236,191,200 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| |
For the Period from August 21,
2020 (Inception) Through September 30, 2020 |
| |||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
普通股基本和摊薄净亏损
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
调整后的净收益(亏损)分摊
|
| | | $ | 140,438 | | | | | $ | 36,473 | | | | | $ | (9,960,630) | | | | | $ | (2,586,899) | | | | | $ | — | | | | | $ | — | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基本和稀释后加权平均流通股
|
| | | | 22,290,037 | | | | | | 5,789,000 | | | | | | 22,290,037 | | | | | | 5,789,000 | | | | | | — | | | | | | — | | |
每股普通股基本和稀释后净收益(亏损)
|
| | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | (0.45) | | | | | $ | (0.45) | | | | | $ | — | | | | | $ | — | | |
| Level 1: | | |
相同资产或负债的活跃市场报价。资产或负债的活跃市场是指资产或负债的交易发生的频率和数量足以持续提供定价信息的市场。
|
|
| Level 2: | | |
级别1输入以外的可观察输入。第二级投入的例子包括活跃市场中类似资产或负债的报价以及非活跃市场中相同资产或负债的报价。
|
|
| Level 3: | | |
基于我们对市场参与者将用于为资产或负债定价的假设的评估,无法观察到的输入。
|
|
Description
|
| |
Level
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Assets: | | | | | | | | | | | | | | | | |
信托账户持有的有价证券
|
| |
1
|
| | | $ | 236,289,574 | | | | | $ | 236,215,089 | | |
Liabilities: | | | | | | | | | | | | | | | | |
担保责任 - 公共认股权证
|
| |
1
|
| | | | 18,640,580 | | | | | | 14,125,160 | | |
认股权证责任 - 私募认股权证
|
| |
3
|
| | | | 18,098,458 | | | | | | 13,330,002 | | |
Input
|
| |
November 5,
2020 (Initial Measurement) |
| |
December 31,
2020 (Subsequent Measurement) |
| |
September 30, 2021
(Subsequent Measurement) |
| |||||||||
Risk-free interest rate
|
| | | | 0.36% | | | | | | 0.37% | | | | | | 1.02% | | |
Expected term (years)
|
| | | | 5.00 | | | | | | 5.05 | | | | | | 5.21 | | |
Expected volatility
|
| | | | 20.0% | | | | | | 18.5% | | | | | | 21.6% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Fair value of Units
|
| | | $ | 9.48 | | | | | $ | 10.11 | | | | | $ | 1.61 | | |
| | |
截至2021年9月30日的公允价值
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
以信托形式持有的现金和有价证券
|
| | | $ | 236,289,574 | | | | | $ | — | | | | | $ | — | | | | | $ | 236,289,574 | | |
权证衍生责任: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 18,640,580 | | | | | $ | — | | | | | $ | — | | | | | $ | 18,640,580 | | |
私募认股权证
|
| | | | — | | | | | | — | | | | | | 18,098,458 | | | | | | 18,098,458 | | |
权证衍生品责任总额
|
| | | $ | 18,640,580 | | | | | $ | — | | | | | $ | 18,098,458 | | | | | $ | 36,739,038 | | |
| | |
截至2020年12月31日计量的公允价值
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
以信托形式持有的现金和有价证券
|
| | | $ | 236,215,089 | | | | | $ | — | | | | | $ | — | | | | | $ | 236,215,089 | | |
权证衍生责任: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants
|
| | | $ | 14,125,160 | | | | | $ | — | | | | | $ | — | | | | | $ | 14,125,160 | | |
私募认股权证
|
| | | | — | | | | | | — | | | | | | 13,330,002 | | | | | | 13,330,002 | | |
权证衍生品责任总额
|
| | | $ | 14,125,160 | | | | | $ | — | | | | | $ | 13,330,002 | | | | | $ | 27,455,162 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of August 21, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
2020年11月6日的初步测量
|
| | | | 11,487,644 | | | | | | 12,156,900 | | | | | | 23,644,544 | | |
估值输入或其他假设的变化
|
| | | | 1,842,358 | | | | | | 1,968,260 | | | | | | 3,810,618 | | |
Fair value as of December 31, 2020
|
| | | $ | 13,330,002 | | | | | $ | 14,125,160 | | | | | $ | 27,455,162 | | |
估值输入或其他假设的变化
|
| | | | 9,753,660 | | | | | | 9,841,300 | | | | | | 19,594,960 | | |
Fair value as of September 30, 2021
|
| | | $ | 18,098,458 | | | | | $ | 18,640,580 | | | | | $ | 36,739,038 | | |
| | |
Page
|
| |||
独立注册会计师事务所报告
|
| | | | F-53 | | |
截至2020年12月31日和2019年12月31日的合并资产负债表
|
| | | | F-54 | | |
截至2020年12月31日、2019年12月31日和2018年12月31日的年度合并营业报表
|
| | | | F-55 | | |
截至2020年12月31日、2019年12月31日和2018年12月31日的会员赤字合并报表
|
| | | | F-56 | | |
截至2020年12月31日、2019年12月31日和2018年12月31日的年度现金流量表
|
| | | | F-57 | | |
合并财务报表附注
|
| | | | F-58 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 13,422 | | | | | $ | 26,728 | | |
Accounts receivable, net
|
| | | | 8,792 | | | | | | 19,041 | | |
Inventories
|
| | | | 30,197 | | | | | | 18,488 | | |
预付费用和其他流动资产
|
| | | | 1,077 | | | | | | 899 | | |
Total current assets
|
| | | | 53,488 | | | | | | 65,156 | | |
财产和设备,净额
|
| | | | 27,859 | | | | | | 30,274 | | |
存款和其他资产
|
| | | | 10 | | | | | | 95 | | |
Total assets
|
| | | $ | 81,358 | | | | | $ | 95,525 | | |
负债和会员赤字 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,421 | | | | | $ | 2,878 | | |
Accrued expenses
|
| | | | 11,556 | | | | | | 10,464 | | |
Bonus payable
|
| | | | 3,638 | | | | | | 4,398 | | |
长期债务的当前部分
|
| | | | 24,000 | | | | | | 14,000 | | |
流动负债总额
|
| | | | 41,615 | | | | | | 31,740 | | |
长期债务,扣除递延融资成本
|
| | | | 211,887 | | | | | | 117,243 | | |
Line of credit
|
| | | | 20,000 | | | | | | — | | |
Other liabilities
|
| | | | 409 | | | | | | 2,091 | | |
Total liabilities
|
| | | | 273,911 | | | | | | 151,074 | | |
MEMBERS’ DEFICIT
|
| | | | (192,553) | | | | | | (55,549) | | |
总负债和会员赤字
|
| | | $ | 81,358 | | | | | $ | 95,525 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 155,424 | | |
Cost of sales
|
| | | | 127,959 | | | | | | 115,427 | | | | | | 76,205 | | |
Gross profit
|
| | | | 132,627 | | | | | | 127,863 | | | | | | 79,219 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | 48,669 | | | | | | 40,937 | | | | | | 22,127 | | |
Income from operations
|
| | | $ | 83,959 | | | | | $ | 86,926 | | | | | $ | 57,092 | | |
OTHER EXPENSE | | | | | | | | | | | | | | | | | | | |
扣除利息收入后的利息支出
|
| | | | (5,266) | | | | | | (4,753) | | | | | | (4,574) | | |
递延融资成本摊销
|
| | | | (877) | | | | | | (700) | | | | | | (531) | | |
Net income
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | 51,987 | | |
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Profits Interest
|
| |
Total
|
| |||||||||||||||
Balance at December 31, 2017
|
| | | $ | (57,823) | | | | | $ | 17,633 | | | | | $ | 726 | | | | | $ | 2,024 | | | | | $ | (37,440) | | |
Distributions
|
| | | | (14,475) | | | | | | (33,282) | | | | | | — | | | | | | (2,899) | | | | | | (50,656) | | |
Net income
|
| | | | 20,343 | | | | | | 30,514 | | | | | | — | | | | | | 1,130 | | | | | | 51,987 | | |
股权薪酬费用
|
| | | | — | | | | | | — | | | | | | 717 | | | | | | 497 | | | | | | 1,214 | | |
Balance at December 31, 2018
|
| | | $ | (51,955) | | | | | $ | 14,865 | | | | | $ | 1,443 | | | | | $ | 752 | | | | | $ | (34,895) | | |
Distributions
|
| | | | (45,435) | | | | | | (54,216) | | | | | | — | | | | | | (4,157) | | | | | | (103,808) | | |
Net income
|
| | | | 31,881 | | | | | | 47,822 | | | | | | — | | | | | | 1,770 | | | | | | 81,473 | | |
股权薪酬费用
|
| | | | — | | | | | | — | | | | | | 1,211 | | | | | | 470 | | | | | | 1,681 | | |
Balance at December 31, 2019
|
| | | $ | (65,510) | | | | | $ | 8,471 | | | | | $ | 2,654 | | | | | $ | (1,165) | | | | | $ | (55,549) | | |
Distributions
|
| | | | (88,199) | | | | | | (123,415) | | | | | | — | | | | | | (5,054) | | | | | | (216,668) | | |
Net income
|
| | | | 30,449 | | | | | | 45,675 | | | | | | — | | | | | | 1,692 | | | | | | 77,816 | | |
股权薪酬费用
|
| | | | — | | | | | | — | | | | | | 1,414 | | | | | | 434 | | | | | | 1,848 | | |
Balance at December 31, 2020
|
| | | $ | (123,260) | | | | | $ | (69,269) | | | | | $ | 4,068 | | | | | $ | (4,092) | | | | | $ | (192,553) | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
经营活动的现金流 | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 77,816 | | | | | $ | 81,473 | | | | | $ | 51,987 | | |
将净收入与经营活动提供的净现金进行调整
|
| | | | |||||||||||||||
Depreciation
|
| | | | 9,916 | | | | | | 8,606 | | | | | | 7,605 | | |
股权薪酬费用
|
| | | | 1,848 | | | | | | 1,681 | | | | | | 1,214 | | |
Inventory reserve
|
| | | | 1,157 | | | | | | (473) | | | | | | 410 | | |
递延融资成本摊销
|
| | | | 842 | | | | | | 669 | | | | | | 501 | | |
资产负债变动
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | 10,249 | | | | | | 5,827 | | | | | | (19,680) | | |
Inventories
|
| | | | (12,866) | | | | | | (5,678) | | | | | | (4,168) | | |
预付费用和其他资产
|
| | | | (94) | | | | | | 1,343 | | | | | | (1,006) | | |
Other liabilities
|
| | | | (1,682) | | | | | | 492 | | | | | | (21) | | |
Trade accounts payable
|
| | | | (456) | | | | | | (29) | | | | | | 2,045 | | |
Accrued expenses
|
| | | | 332 | | | | | | (12,726) | | | | | | 83 | | |
经营活动提供的净现金
|
| | | | 87,062 | | | | | | 81,186 | | | | | | 38,970 | | |
投资活动产生的现金流 | | | | | | | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (7,501) | | | | | | (9,642) | | | | | | (9,064) | | |
用于投资活动的净现金
|
| | | | (7,501) | | | | | | (9,642) | | | | | | (9,064) | | |
融资活动的现金流 | | | | | | | | | | | | | | | | | | | |
信用额度收益
|
| | | | 20,000 | | | | | | — | | | | | | 29,000 | | |
Payment of line of credit
|
| | | | — | | | | | | (18,000) | | | | | | (11,000) | | |
Proceeds from term loan
|
| | | | 117,500 | | | | | | 76,000 | | | | | | — | | |
Payment of term loan
|
| | | | (10,500) | | | | | | (11,000) | | | | | | (6,000) | | |
与发债相关的递延融资成本
|
| | | | (3,199) | | | | | | (1,032) | | | | | | — | | |
Distributions to members’
|
| | | | (216,668) | | | | | | (103,808) | | | | | | (50,655) | | |
融资活动使用的净现金
|
| | | $ | (92,867) | | | | | $ | (57,840) | | | | | $ | (38,655) | | |
净增(减)现金、现金等价物和限制性现金
|
| | | $ | (13,306) | | | | | $ | 13,704 | | | | | $ | (8,749) | | |
年初现金、现金等价物和限制性现金
|
| | | | 26,728 | | | | | | 13,024 | | | | | | 21,773 | | |
年终现金、现金等价物和限制性现金
|
| | | $ | 13,422 | | | | | $ | 26,728 | | | | | $ | 13,024 | | |
补充披露现金流信息
|
| | | | | | | | | | | | | | | | | | |
年内支付的利息现金
|
| | | $ | 5,317 | | | | | $ | 4,889 | | | | | $ | 4,703 | | |
| | |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Raw materials
|
| | | $ | 27,094 | | | | | $ | 16,701 | | |
Work in process
|
| | | | 1,055 | | | | | | 1,538 | | |
Finished goods
|
| | | | 3,999 | | | | | | 1,042 | | |
Inventory reserve
|
| | | | (1,950) | | | | | | (793) | | |
| | | | $ | 30,197 | | | | | $ | 18,488 | | |
| | |
Useful Life
|
| |
December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| |||||||||||
机械设备
|
| |
5 – 10 years
|
| | | $ | 57,360 | | | | | $ | 48,722 | | |
Furniture and fixtures
|
| |
3 – 5 years
|
| | | | 955 | | | | | | 955 | | |
Computer equipment
|
| |
3 – 5 years
|
| | | | 908 | | | | | | 885 | | |
租赁改进
|
| |
Shorter of lease term
or estimated useful life |
| | | | 10,875 | | | | | | 10,757 | | |
Vehicles
|
| |
5 years
|
| | | | 264 | | | | | | 264 | | |
Software
|
| |
1 – 3 years
|
| | | | 1,186 | | | | | | 841 | | |
施工中
|
| | | | | | | 519 | | | | | | 2,141 | | |
Total
|
| | | | | | | 72,066 | | | | | | 64,565 | | |
减去:累计折旧
|
| | | | | | | 44,207 | | | | | | 34,291 | | |
| | | | | | | $ | 27,859 | | | | | $ | 30,274 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
Total debt
|
| | | $ | 240,000 | | | | | $ | 133,000 | | |
减少:定期贷款的当前部分(计划付款)
|
| | | | 24,000 | | | | | | 14,000 | | |
减去:递延融资净成本
|
| | | | 4,113 | | | | | | 1,757 | | |
Total long-term debt
|
| | | $ | 211,887 | | | | | $ | 117,243 | | |
Years
|
| | | | | | |
2021
|
| | | $ | 24,000 | | |
2022
|
| | | | 24,000 | | |
2023
|
| | | | 192,000 | | |
Total debt
|
| | | $ | 240,000 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
|
Expected term
|
| |
1 year
|
| |
1.25 years
|
| |
2 years
|
|
Volatility
|
| |
44.00%
|
| |
30.00%
|
| |
30.00%
|
|
Risk-free rate
|
| |
1.07%
|
| |
2.36%
|
| |
2.36%
|
|
Expected dividends
|
| |
0%
|
| |
0%
|
| |
0%
|
|
预计罚没率
|
| |
0%
|
| |
0%
|
| |
0%
|
|
| | |
Number
of Shares |
| |
Weighted Average
Exercise Price Per Shares |
| |
Weighted Average
Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at January 1, 2020
|
| | | | 9,290 | | | | | $ | 542.49 | | | | | | 6.1 | | | | | | | | |
Granted
|
| | | | 488 | | | | | | 4,387.00 | | | | | | 10.0 | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at December 31, 2020
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | | 5,547 | | |
已归属,预计将于2020年12月31日归属
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | | 5,547 | | |
Exercisable at December 31, 2020
|
| | | | 8,438 | | | | | $ | 406.63 | | | | | | 4.9 | | | | | | 5,537 | | |
| | |
Year ended December 31,
|
| |||||||||||||||
|
2020
|
| |
2019
|
| |
2018
|
| |||||||||||
Net sales by country
|
| | | | | | | | | | | | | | | | | | |
Domestic
|
| | | $ | 213,982 | | | | | $ | 191,502 | | | | | $ | 136,140 | | |
International
|
| | | | 46,603 | | | | | | 51,788 | | | | | | 19,284 | | |
Total
|
| | | $ | 260,586 | | | | | $ | 243,290 | | | | | $ | 155,424 | | |
Years Ending December 31,
|
| | | | | | |
2021
|
| | | $ | 1,252 | | |
2022
|
| | | | 1,294 | | |
2023
|
| | | | 1,298 | | |
2024
|
| | | | 1,263 | | |
2025
|
| | | | 1,302 | | |
Thereafter
|
| | | | 1,193 | | |
Total
|
| | | $ | 7,602 | | |
| | |
Page
|
| |||
截至2021年9月30日(未经审计)和2020年12月31日的简明合并资产负债表
|
| | | | F-76 | | |
截至2021年9月30日和2020年9月30日的9个月简明综合经营报表(未经审计)
|
| | | | F-77 | | |
截至2021年9月30日和2020年9月30日的9个月会员赤字简明综合报表(未经审计)
|
| | | | F-78 | | |
截至2021年9月30日和2020年9月30日的9个月现金流量表简明合并报表(未经审计)
|
| | | | F-79 | | |
简明合并财务报表附注(未经审计)
|
| | | | F-80 – F-93 | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 12,236 | | | | | $ | 13,422 | | |
Accounts receivable, net
|
| | | | 33,368 | | | | | | 8,792 | | |
Inventories
|
| | | | 26,489 | | | | | | 30,197 | | |
预付费用和其他流动资产
|
| | | | 861 | | | | | | 1,077 | | |
Total current assets
|
| | | | 72,954 | | | | | | 53,488 | | |
财产和设备,净额
|
| | | | 23,947 | | | | | | 27,859 | | |
Right of use asset, net
|
| | | | 5,511 | | | | | | — | | |
存款和其他资产
|
| | | | 5,340 | | | | | | 10 | | |
Total assets
|
| | | $ | 107,752 | | | | | $ | 81,358 | | |
负债和会员赤字 | | | | | | | | | | | | | |
流动负债 | | | | | | | | | | | | | |
长期债务的当前部分
|
| | | $ | 24,000 | | | | | $ | 24,000 | | |
租赁负债的当期部分
|
| | | | 1,105 | | | | | | — | | |
Accounts payable
|
| | | | 4,147 | | | | | | 6,059 | | |
Accrued expenses
|
| | | | 13,817 | | | | | | 11,556 | | |
流动负债总额
|
| | | | 43,069 | | | | | | 41,615 | | |
长期债务,扣除递延融资成本
|
| | | | 195,054 | | | | | | 211,887 | | |
Lease liabilities
|
| | | | 4,995 | | | | | | — | | |
Line of credit
|
| | | | 15,000 | | | | | | 20,000 | | |
Other liabilities
|
| | | | — | | | | | | 409 | | |
Total liabilities
|
| | | | 258,118 | | | | | | 273,911 | | |
承付款和或有事项(附注10) | | | | | | | | | | | | | |
MEMBERS’ DEFICIT
|
| | | | (150,366) | | | | | | (192,553) | | |
总负债和会员赤字
|
| | | $ | 107,752 | | | | | $ | 81,358 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
Unaudited
|
| |
Unaudited
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
Net sales
|
| | | $ | 192,648 | | | | | $ | 206,873 | | |
Cost of sales
|
| | | | 87,074 | | | | | | 99,991 | | |
Gross profit
|
| | | | 105,574 | | | | | | 106,882 | | |
OPERATING EXPENSES | | | | | | | | | | | | | |
销售、一般和行政
|
| | | | 33,348 | | | | | | 28,273 | | |
Income from operations
|
| | | | 72,226 | | | | | | 78,609 | | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | |
利息支出,扣除2021年和2020年的利息收入分别为0美元和52美元
|
| | | | (7,635) | | | | | | (3,193) | | |
递延融资成本摊销
|
| | | | (1,195) | | | | | | (526) | | |
Total other expenses
|
| | | | (8,830) | | | | | | (3,719) | | |
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | |
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Profits Interest
|
| |
Total
|
| |||||||||||||||
Balance at January 1, 2020
|
| | | $ | (65,510) | | | | | $ | 8,471 | | | | | $ | 2,654 | | | | | $ | (1,164) | | | | | $ | (55,549) | | |
股权薪酬费用
|
| | | | — | | | | | | — | | | | | | 1,156 | | | | | | 317 | | | | | | 1,473 | | |
Net income
|
| | | | 29,305 | | | | | | 43,957 | | | | | | — | | | | | | 1,628 | | | | | | 74,890 | | |
Distributions
|
| | | | (36,719) | | | | | | (46,195) | | | | | | — | | | | | | (2,194) | | | | | | (85,107) | | |
Balance at September 30, 2020
|
| | | $ | (72,924) | | | | | $ | 6,233 | | | | | $ | 3,810 | | | | | $ | (1,413) | | | | | $ | (64,293) | | |
Balance at January 1, 2021
|
| | | $ | (123,260) | | | | | $ | (69,269) | | | | | $ | 4,068 | | | | | $ | (4,092) | | | | | $ | (192,553) | | |
股权薪酬费用
|
| | | | — | | | | | | — | | | | | | 960 | | | | | | 164 | | | | | | 1,124 | | |
Net income
|
| | | | 24,807 | | | | | | 37,211 | | | | | | — | | | | | | 1,378 | | | | | | 63,396 | | |
Distributions
|
| | | | (12,031) | | | | | | (9,489) | | | | | | — | | | | | | (813) | | | | | | (22,333) | | |
Balance at September 30, 2021
|
| | | $ | (110,484) | | | | | $ | (41,547) | | | | | $ | 5,028 | | | | | $ | (3,363) | | | | | $ | (150,366) | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
Unaudited
|
| |
Unaudited
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
经营活动的现金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 63,396 | | | | | $ | 74,890 | | |
将净收入与经营活动提供的净现金进行调整
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 7,813 | | | | | | 7,332 | | |
股权薪酬费用
|
| | | | 1,124 | | | | | | 1,473 | | |
递延融资成本摊销
|
| | | | 1,167 | | | | | | 526 | | |
资产负债变动
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (24,576) | | | | | | (954) | | |
Inventories
|
| | | | 3,708 | | | | | | (9,886) | | |
预付费用和其他资产
|
| | | | 216 | | | | | | 474 | | |
存款和其他资产
|
| | | | (5,330) | | | | | | 85 | | |
Accounts payable
|
| | | | (1,912) | | | | | | 2,197 | | |
Accrued expenses
|
| | | | 2,260 | | | | | | (2,523) | | |
Other liabilities
|
| | | | 180 | | | | | | (27) | | |
经营活动提供的净现金
|
| | | | 48,046 | | | | | | 73,587 | | |
投资活动产生的现金流 | | | | | | | | | | | | | |
购置房产和设备
|
| | | | (3,900) | | | | | | (7,199) | | |
投资活动使用的净现金
|
| | | | (3,900) | | | | | | (7,199) | | |
融资活动的现金流 | | | | | | | | | | | | | |
信用额度收益
|
| | | | — | | | | | | 20,000 | | |
Payment of line of credit
|
| | | | (5,000) | | | | | | — | | |
Payment of term loan
|
| | | | (18,000) | | | | | | (10,500) | | |
分发给成员
|
| | | | (22,333) | | | | | | (85,107) | | |
融资活动使用的净现金
|
| | | | (45,333) | | | | | | (75,607) | | |
现金和现金等价物净减少
|
| | | | (1,187) | | | | | | (9,219) | | |
期初现金和现金等价物
|
| | | | 13,422 | | | | | | 26,728 | | |
现金和现金等价物,期末
|
| | | $ | 12,236 | | | | | $ | 17,509 | | |
补充披露现金流信息 | | | | | | | | | | | | | |
利息支出支付的现金
|
| | | $ | 7,635 | | | | | $ | 2,113 | | |
| | |
资产负债表分类
|
| |
September 30, 2021
|
| |||
Right-of-use assets
|
| |
Right of use assets
|
| | | $ | 5,511 | | |
流动租赁负债
|
| |
租赁负债的当期部分
|
| | | | 1,105 | | |
非流动租赁负债
|
| |
租赁负债的非流动部分
|
| | | | 4,995 | | |
| | |
Nine-month
period ended September 30, 2021 |
| |||
Operating lease cost
|
| | | $ | 979 | | |
Variable lease cost
|
| | | | 322 | | |
Total lease cost
|
| | | $ | 1,301 | | |
|
2021年(不包括截至2021年9月30日的9个月)
|
| | | $ | 319 | | |
|
2022
|
| | | | 1,294 | | |
|
2023
|
| | | | 1,298 | | |
|
2024
|
| | | | 1,263 | | |
|
2025
|
| | | | 1,302 | | |
|
2026
|
| | | | 1,096 | | |
|
Later years
|
| | | | 97 | | |
|
Total lease payments
|
| | | | 6,668 | | |
|
Less: Imputed interest
|
| | | | 569 | | |
|
租赁负债现值
|
| | | $ | 6,100 | | |
| | |
Nine-month
period ended September 30, 2021 |
| |||
营业现金流信息: | | | | | | | |
计入租赁负债的金额支付的现金
|
| | | $ | 954 | | |
Non-cash activity: | | | | | | | |
以租赁义务换取的使用权资产
|
| | | $ | — | | |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Raw materials
|
| | | $ | 27,293 | | | | | $ | 27,094 | | |
Work in process
|
| | | | 1,457 | | | | | | 1,055 | | |
Finished goods
|
| | | | 352 | | | | | | 3,999 | | |
Inventory reserve
|
| | | | (2,613) | | | | | | (1,950) | | |
| | | | $ | 26,489 | | | | | $ | 30,197 | | |
| | |
Useful Life
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
机械设备
|
| |
5 – 10 years
|
| | | $ | 59,199 | | | | | $ | 57,360 | | |
Furniture and fixtures
|
| |
3 – 5 years
|
| | | | 955 | | | | | | 955 | | |
Computer equipment
|
| |
3 – 5 years
|
| | | | 925 | | | | | | 908 | | |
租赁改进
|
| |
Shorter of lease term
or estimated useful life |
| | | | 11,075 | | | | | | 10,875 | | |
Vehicles
|
| |
5 years
|
| | | | 264 | | | | | | 264 | | |
Software
|
| |
1 – 3 years
|
| | | | 1,506 | | | | | | 1,186 | | |
施工中
|
| | | | | | | 2,043 | | | | | | 519 | | |
Total
|
| | | | | | | 75,966 | | | | | | 72,066 | | |
减去:累计折旧
|
| | | | | | | 52,019 | | | | | | 44,207 | | |
| | | | | | | $ | 23,947 | | | | | $ | 27,859 | | |
| | |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
Total debt
|
| | | $ | 222,000 | | | | | $ | 240,000 | | |
减少:定期贷款的当前部分(计划付款)
|
| | | | 24,000 | | | | | | 24,000 | | |
减去:递延融资净成本
|
| | | | 2,946 | | | | | | 4,113 | | |
Total long-term debt
|
| | | $ | 195,054 | | | | | $ | 211,887 | | |
|
Remainder of 2021
|
| | | $ | 6,000 | | |
|
2022
|
| | | | 24,000 | | |
|
2023
|
| | | | 192,000 | | |
|
Total debt
|
| | | $ | 222,000 | | |
| | |
Number of
Shares |
| |
Weighted Average
Exercise Price Per Shares |
| |
Weighted Average
Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at January 1, 2021
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 5.4 | | | | | $ | 5,547 | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Outstanding at September 30, 2021
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 4.6 | | | | | $ | 5,547 | | |
已归属,预计将于2021年9月30日归属
|
| | | | 9,778 | | | | | $ | 799.80 | | | | | | 4.6 | | | | | $ | 5,547 | | |
Exercisable at September 30, 2021
|
| | | | 8,977 | | | | | $ | 563.26 | | | | | | 4.3 | | | | | $ | 5,547 | | |
| | |
截至9月30日的9个月
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net sales by region: | | | | | | | | | | | | | |
Domestic
|
| | | $ | 154,454 | | | | | $ | 169,856 | | |
International
|
| | | | 38,194 | | | | | | 37,017 | | |
Total
|
| | | $ | 192,648 | | | | | $ | 206,873 | | |